Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $182k initial cash invested.
-20.92%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,862
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $6,038 expenses = $3,176 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$6,038
Mortgage P&I
137%
$3,926
Property Taxes
12%
$357
Home Insurance
11%
$306
HOA
3%
$76
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716